$122,500
13217 Emily Road Unit 3206, Dallas, TX, 75240
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Electric Cooktop, Electric Oven, Disposal
FlooringLaminate
Exterior
Lot Size2.07 acres
Building Information
Year Built1982
Roof Type104
Garage Spaces1
Land Information
APN0021M630000C03206
Lot Number7-A
SubdivisionEmily Lane Condos
Land UseResidential
Legal DescriptionEMILY LANE CONDOS BLK C/7756 LOT 7-A 2.0731 ACS BLDG C UNIT 3206 1.563637% INT202200273124 DD10172022 CO-DC 7756 000 07A
Census Tract019208
Assessed Land Value$21,190
Assessed Improvement Value$152,250
Assessment Year2026
About this property
One story with a loft, one bedroom, one bath with loft in a gated community in the heart of North Dallas. Attached one-car garage, wood-burning fireplace, laminate flooring and central electric heat and air. Range and W-D about a year old. The loft offers flexible space for a home office or second living area. HOA covers water, sewer, insurance, grounds and structure maintenance, plus full use of community facilities. Minutes from LBJ Freeway with quick access to the Galleria, downtown Dallas and both airports.
Investor Tools
$116,568Estimated Mortgage Balance
$56,872Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,041 /month
Positive
Cash Flow Estimate:
$347 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$264/month
$349/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,306
$173,440
2026
$21,190
$152,250
$173,440
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,306
$173,440
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$126,000
No
First
Oct 17, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$116,568
$56,872
32%
67%
$756/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,410/mo
$1,105/mo
+$305/mo
9.8%
